424B3 1 d805722d424b3.htm 424B3 424B3

Filed Pursuant to Rule 424(b)(3)

Registration No. 333-273828

CANTOR FITZGERALD INCOME TRUST, INC.

SUPPLEMENT NO. 10 DATED NOVEMBER 18, 2024

TO THE PROSPECTUS DATED FEBRUARY 7, 2024

This Supplement No. 10 supplements, and should be read in conjunction with our prospectus dated February 7, 2024, Supplement No. 1 dated February 15, 2024, Supplement No. 2 dated March 19, 2024, Supplement No. 3 dated April 17, 2024, Supplement No. 4 dated May 16, 2024, Supplement No. 5 dated June 18, 2024, Supplement No. 6 dated July 16, 2024, Supplement No. 7 dated August 19, 2024, Supplement No. 8 dated September 18, 2024, and Supplement No. 9 dated October 18, 2024. Defined terms used in this Supplement No. 10 shall have the meaning given to them in the prospectus unless the context otherwise requires. The purposes of this Supplement are as follows:

 

   

to disclose the transaction price for each class our common stock as of December 1, 2024;

 

   

to disclose the calculation of our October 31, 2024 net asset value (“NAV”) per share, as determined in accordance with our valuation procedures, for each of our share classes;

 

   

to update our portfolio disclosure; and

 

   

to provide an update on the status of our current public offering (the “Offering”).

December 1, 2024 Transaction Price

The transaction price for each share class of our common stock for subscriptions accepted as of December 1, 2024 (and repurchases as of November 30, 2024) is as follows:

 

     Transaction Price
(per share)
 

Class S

   $ 20.23  

Class I

   $ 20.24  

Class T

   $ 20.23  

Class D

   $ 20.24  

A detailed calculation of the NAV per share is set forth below. The purchase price of our common stock for each share class equals the transaction price of such class, plus applicable upfront selling commissions and dealer manager fees. Subject to certain specific limitations and holding period requirements defined in our share repurchase program, the repurchase price for each share class will be based upon the transaction price of such class.

October 31, 2024 NAV per Share

We calculate NAV per share in accordance with the valuation guidelines that have been approved by our board of directors. Our NAV per share, which is updated as of the last calendar day of each month, is posted on our website at www.cfincometrust.com and is made available on our toll-free, automated telephone line at 855-9-CANTOR. Please refer to “Net Asset Value Calculation and Valuation Guidelines” in the prospectus for how our NAV is determined. We have engaged Robert A. Stanger & Co., Inc. to serve as our independent valuation firm (“Independent Valuation Firm”). Our advisor is ultimately responsible for determining our NAV.


The following table provides a breakdown of the major components of our NAV pursuant to our valuation guidelines: 

 

Components of NAV

   October 31, 2024      September 30, 2024  

Investment in real estate

   $ 1,039,980,000      $ 1,040,980,000  

Investments in real estate-related assets

     9,814,855        31,047,523  

Investment in debt securities

     —         —   

Cash and cash equivalents and restricted cash

     41,218,707        36,242,543  

Other assets

     10,890,993        11,009,971  

Debt obligations (at fair market value)

     (498,682,137      (542,017,734

Due to related parties(1)

     (12,269,091      (11,953,923

Accounts payable and other liabilities

     (21,888,376      (18,012,526

Accrued performance participation allocation

     —         —   

Distribution fee payable the following month(2)

     (24,327      (23,326

Non-controlling interests in subsidiaries

     (292,355,441      (267,600,543

Sponsor Support repayment / special unit holder interest in liquidation

     —         —   
  

 

 

    

 

 

 

Net Asset Value

   $ 276,685,183      $ 279,671,985  
  

 

 

    

 

 

 

Number of outstanding shares and OP units(3)

     13,669,157        13,883,724  
  

 

 

    

 

 

 

 

(1)

Distribution fee only relates to Class TX, Class T, Class S and Class D shares of common stock.

(2)

The distribution fee that is payable as of October 31, 2024 related to Class TX, Class T, Class S and Class D shares of common stock is shown in the table below.

(3)

Includes Class AX, Class TX, Class IX, Class T, Class D, Class I, Class S shares of common stock and Class I OP units issued in connection with the exercise of fair market value option of CF WAG Portfolio.

Due to rounding, numbers presented throughout this document may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures.


The following table provides a breakdown of our total NAV and NAV per share/OP unit by class as of October 31, 2024.

 

NAV Per Share/Unit

   Class AX, IX
and I Shares
    Class TX
Shares
    Class T Shares     Class D Shares     Class S
Shares
    Class I OP
Units
    Total  

Total Gross Assets at Fair Value

   $ 874,897,805     $ 487,382     $ 117,238,911     $ 47,286,471     $ 569,608     $ 61,424,378     $ 1,101,904,555  

Distribution fees due and payable

     —        (119     (21,552     (2,554     (102     —        (24,327

Debt obligations (at fair market value)

     (395,947,094     (220,572     (53,058,090     (21,400,146     (257,784     (27,798,451     (498,682,137

Due to related parties

     (9,741,498     (5,427     (1,305,390     (526,508     (6,342     (683,926     (12,269,091

Accounts payable and other liabilities

     (17,379,084     (9,681     (2,328,849     (939,305     (11,315     (1,220,142     (21,888,376

Accrued performance participation allocation

     —        —        —        —        —        —        —   

Non-controlling interests in subsidiaries

     (232,126,397     (129,312     (31,105,628     (12,545,966     (151,127     (16,297,011     (292,355,441
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly NAV

   $ 219,703,732     $ 122,271     $ 29,419,402     $ 11,871,992     $ 142,938     $ 15,424,848     $ 276,685,183  

Number of outstanding shares/units

     10,853,132       6,046       1,454,352       586,590       7,066       761,971       13,669,157  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

NAV per share/unit

   $ 20.24     $ 20.22   $ 20.23   $ 20.24   $ 20.23   $ 20.24  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   


The following table reconciles stockholders’ equity per our unaudited consolidated balance sheet to our NAV:

 

Reconciliation of Stockholders’ Equity to NAV

   October 31, 2024  

Stockholders’ equity under U.S. GAAP

   $ 509,455,710  

Adjustments:

  

Unrealized depreciation of real estate

     (84,676,696

Unrealized appreciation of real estate-related assets

     4,166,593  

Organization and offering costs

     —   

Acquisition costs

     (8,910,913

Deferred financing costs, net

     (5,162,482

Accrued distribution fee(1)

     (120

Accumulated depreciation and amortization

     118,868,981  

Fair value adjustment of debt obligations

     56,100,168  

Deferred rent receivable

     (13,090,652

Derivative assets, at fair value

     (7,709,965

Non-controlling interests in subsidiaries

     (292,355,441
  

 

 

 

NAV

   $ 276,685,183  
  

 

 

 

Note:  (1) Accrued distribution fee only relates to Class TX, Class T, Class S and Class D shares of common stock.

The valuations of our real properties as of October 31, 2024 were provided by the Independent Valuation Advisor or third-party appraisal firms in accordance with our valuation procedures. Certain key assumptions that were used by the Independent Valuation Advisor or third-party appraisal firms in the discounted cash flow analysis are set forth in the following table based on weighted-averages by property type at ownership interest.

 

     Single Tenant
Office
    Single Tenant
Industrial
    Multifamily     Single Tenant Life
Sciences
    Weighted-Average
Basis
 

Exit Capitalization Rate

     6.5     6.1     5.7     6.0     6.2

Residual Discount Rate

     7.6     7.0     7.0     6.8     7.3

Average Holding Period (Yrs)

     8.6       8.2       10.0       13.0       8.9  

A change in the exit capitalization and discount rates used would impact the calculation of the value of our real property. For example, assuming all other factors remain constant, the changes listed below would result in the following effects on the value of our real properties.


     Hypothetical Change   Single
Tenant
Office
    Single Tenant
Industrial
    Multifamily     Single Tenant
Life Sciences
    Weighted-
Average Values
 

Exit Capitalization Rate

   0.25% Increase     -2.5     -2.8     -2.5     -2.0     -2.6
   0.25% Decrease     2.7     3.1     2.8     2.2     2.8

Discount Rates

   0.25% Increase     -1.6     -1.6     -1.9     -2.2     -1.6
   0.25% Decrease     1.6     1.6     1.9     2.2     1.7

October 31, 2024 Portfolio

As of October 31, 2024, lease expirations related to our net lease portfolio of real estate assets (excluding the SF Property), based on each asset’s fair value used in determining our NAV, were as follows:

 

   

2024 – 0.0%

 

   

2025 – 0.0%

 

   

2026 – 0.0%

 

   

2027 – 16.5%

 

   

2028 – 15.3%

 

   

2029 – 0.0%

 

   

2030 – 0.0%

 

   

2031 – 26.7%

 

   

2032 – 20.4%

 

   

2033 – 0.0%

 

   

After 2034 – 21.1%


As of October 31, 2024, the industry concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

 

   

Multifamily – 32.7%

 

   

Single Tenant Office – 30.5%

 

   

Single Tenant Industrial – 25.1%

 

   

Single Tenant Life Sciences – 1.7%

 

   

Single Tenant Necessity Retail – 10.1%

As of October 31, 2024, the geographic concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

 

   

Texas – 27.7%

 

   

Ohio – 27.3%

 

   

California – 14.4%

 

   

South Carolina – 6.6%

 

   

Wisconsin -6.4%

 

   

Maryland – 5.9%

 

   

Arizona – 5.5%

 

   

Other – 6.3%

As of October 31, 2024, the investment type concentration of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was as follows:

 

   

Common Equity – 100.0%

 

   

Mezzanine Loan – 0.0%

 

   

Preferred Equity – 0.0%


As of October 31, 2024, the maturity concentration of debt secured by our portfolio of real estate assets (including our credit facility, which makes up all debt maturing in 2024—2025, and has a one-year extension option), based on principal balances and adjusted for ownership percentage, was as follows:

 

   

2024 – 0.0%

 

   

2025 – 25.6%

 

   

2026 – 11.6%

 

   

2027 – 1.1%

 

   

2028 – 9.2%

 

   

2029 – 0.0%

 

   

2030 – 3.9%

 

   

2031 – 25.3%

 

   

2032 – 22.8%

 

   

2033 – 0.5%

 

   

After 2034 – 0.0%

As of October 31, 2024, the weighted average lease term remaining of our portfolio of real estate assets (excluding multifamily, mezzanine and preferred equity investments), based on each asset’s fair value used in determining our NAV, was 7.0 years.

As of October 31, 2024, the weighted average occupancy of our portfolio of real estate assets, based on each asset’s fair value used in determining our NAV, was 96.2%. For our industrial, retail and office investments, occupancy includes all leased square footage as of the date indicated. For our multifamily investments, occupancy is defined as the percentage of units occupied on the date indicated.

As of October 31, 2024, the total value of real estate assets (investment in real estate, investments in real estate- related assets, and investment in debt securities) used in determining our NAV was $1.1 billion. The total value of real estate assets, as adjusted for ownership percentage amounts to $489 million.

As of October 31, 2024, we held $10.7 million of cash and cash equivalents excluding restricted cash and a lender required cash reserve and have $49.5 million of available capacity to draw on our credit facility.


Status of Our Offerings

We are currently offering on a continuous basis up to $1.25 billion in shares of common stock, consisting of up to $1.0 billion in shares in our primary offering and up to $250 million in shares pursuant to our distribution reinvestment plan. As of the date of this Supplement, aggregate issuance pursuant to the Offering consisted of (i) 280,747 shares of our common stock in the primary offering for total proceeds of $6.0 million and (ii) 115,031 shares of our common stock pursuant to our distribution reinvestment plan for a total value of $2.6 million. On November 1, 2024, pursuant to the Offering, we issued and sold (i) 22,117 shares of our common stock in the primary offering for total proceeds of $0.5 million and (ii) 13,495 shares of our common stock pursuant to our distribution reinvestment plan for a total value of $0.272 million. As of October 31, 2024, our aggregate NAV was $277 million. On October 31, 2024, we repurchased 277,629 shares of common stock pursuant to our share repurchase program for aggregate consideration of $5.6 million, which represents 72% of repurchase requests. We intend to continue selling shares on a monthly basis.

In addition, as previously disclosed, as of October 31, 2024, Cantor Fitzgerald Income Trust Operating Partnership, L.P., our operating partnership, issued 761,971 of Class I operating partnership units in exchange for 100% of the outstanding equity interests of the WAG DST valued at $15.5 million.